Versant Media Group, Inc. (VSNT)

Market price: $30.85

5 valuation methods

• DCF (FCFF): $43.85 to $70.87 (midpoint $54.53)
• P / B: $42.97 to $93.55 (midpoint $62.86)
• EV / Revenue: $88.89 to $99.02 (midpoint $93.33)
• P / E: $67.61 to $147.27 (midpoint $121.78)
• EV / EBITDA: $102.39 to $152.15 (midpoint $138.89)